16.72
Revenue€M
26.37
26.42
26.91
26.96
27.07
27.24
27.65
28.39
29.14
29.43
18.63
1.68%
1.19%
63
25.48
Revenue growth%
2.27
3.70
3.31
2.41
4.26
6.35
7.50
8.39
10.88
9.28
29.09
8.39
5.31
90
13.49
Gross margin%
5.45
6.09
4.96
6.44
7.61
9.63
9.44
7.65
8.12
5.19
25.39
8.12
7.03
24
19.79
Operating margin%
9.05
10.71
7.83
6.25
3.44
1.98
0.40
0.40
2.24
4.59
7.32
1.98
4.02
94
16.70
Net margin%
9.50
6.84
4.02
1.65
0.40
0.40
1.62
2.30
0.51
0.40
26.17
0.51
1.64
55
7.329
P/E ratio (avg)x
39.64
43.54
47.18
53.10
53.04
55.83
56.61
67.38
80.76
83.95
12.09
67.38
54.47
66
37.62
EV/EBITx
41.00
45.33
49.25
50.69
55.90
60.10
66.15
72.36
76.11
78.43
20.48
72.36
58.00
23
13.73
FCF yield (avg)%
5.72
6.99
4.59
5.34
7.56
6.59
5.23
7.11
4.70
4.10
25.44
5.23
5.53
42
16.46
FCF margin%
33.73
36.66
34.45
34.20
31.79
31.43
30.78
30.30
30.25
32.44
21.34
30.78
32.11
43
1.544
FCF / Net incomex
1.325
1.356
1.591
1.774
2.043
1.996
2.364
2.316
2.775
3.153
0.770
2.364
2.020
36
20.77
ROIC%
12.40
13.63
11.99
12.99
15.92
17.25
15.63
12.82
10.83
13.43
13.27
13.43
13.21
44
27.23
Return on equity%
19.65
18.59
19.61
20.06
17.75
18.92
18.70
21.31
19.97
17.07
10.66
18.92
19.26
39
16.14
Return on assets%
19.52
18.52
18.18
20.69
22.25
24.88
23.14
24.83
27.50
25.38
6.30
24.88
22.70
83
2.37
EPS€
1.00
0.94
0.96
1.02
1.08
1.15
1.03
1.04
1.07
1.09
2.49
0.18%
(0.16%)
—
16.98
EPS growth%
2.31
2.80
0.40
2.41
2.10
3.73
1.54
3.24
5.54
5.86
26.67
3.73
2.60
54
2.90
Bookvalue per sh€
1.18
1.07
1.08
0.96
0.86
0.87
0.91
0.86
0.75
0.73
3.07
(3.22%)
(5.22%)
—
1.91
FCF per share€
2.25
2.46
2.20
2.37
2.42
2.34
2.49
2.68
2.78
2.55
1.14
1.07%
1.86%
—
2.99
Dividend per sh€
2.37
2.62
2.40
2.19
2.21
2.39
2.32
2.56
2.71
2.78
1.18
4.72%
1.24%
—
21.46
Div yield (avg)%
17.79
19.91
17.21
17.34
16.58
17.21
18.90
18.73
21.09
22.97
17.82
18.90
18.26
43
26.38
Payout ratio%
14.02
14.52
14.42
12.64
11.98
12.17
11.96
11.09
13.19
15.42
5.60
12.17
12.92
31
3.280
Shares (diluted)M
5.394
6.204
6.475
6.494
6.813
6.506
6.900
7.476
8.023
8.769
3.261
5.18%
6.02%
78
17.57
Buyback yield%
6.44
6.50
6.83
8.92
8.72
11.05
9.62
8.69
9.93
7.08
17.94
9.62
8.70
49
0.447
D/E ratiox
2.299
2.485
2.343
2.212
2.135
2.233
2.403
2.311
2.712
3.041
1.153
2.403
2.327
89
28.21
Enterprise value€M
7.787
8.936
10.10
9.378
10.66
11.75
11.86
13.36
15.09
17.19
12.99
10.02%
8.89%
66
16.21
LT debt€M
25.12
25.69
25.44
27.30
28.53
26.25
29.24
26.13
26.00
25.59
31.02
(2.15%)
(0.36%)
41
Revenue
€29.43M
1.19%
1.00×
Cost of revenue
€19.21M
1.15%
1.00×
Operating expenses
€3.590M
1.90%
1.07×
Goodwill & intangibles
19.74%